{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Макрос1","PRS","Допрасходы","Вычеты"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Макрос1","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"PRS","index":1,"n_rows":70,"n_cols":22,"rows_kept":70,"cut":false,"hidden":false,"merged":[[10,1,10,3],[6,1,6,3],[1,0,1,5],[3,1,3,3],[3,4,10,5],[4,1,4,3],[5,1,5,3],[7,1,7,3],[8,1,8,3],[9,1,9,3],[12,10,12,21],[12,0,12,8]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,"Чек"]
[null,null,null,null,null,null,null,null,null,null,"Не подписан","Расписка"]
[null,null,null,null,null,null,null,null,null,null,"Подписан (скан)","Договор (скан)"]
[null,null,null,null,null,null,null,null,null,null,"Подписан (оригинал)","Договор (оригинал)"]
[null,null,null,null,null,null,null,null,null,null,"Договор+закрывашки (орг)","Договор+закрывашки (орг)"]
[]
[]
[null,null,null,null,null,null,null,null,"с площадкой"]
[null,null,null,null,null,null,null,null,null,"с площадкой"]
[null,null,null,null,null,null,null,null,12,"без площадки"]
[]
[]
[]
[]
["фонд 1",null,{"$f":"D16*1.1","v":49.500000000000007},{"$f":"SUM(E16:H16)","v":45},45,null,null,{"$f":"G16/(100-$I$11)*100-G16","v":0},{"$f":"C16-D16","v":4.5000000000000071},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O16,\"безнал\",M16)+SUMIF(R16,\"безнал\",P16)","v":0},{"$f":"SUMIF(O16,\"нал\",M16)+SUMIF(R16,\"нал\",P16)","v":0},{"$f":"SUMIF(O16,\"карта\",M16)+SUMIF(R16,\"карта\",P16)","v":0},{"$f":"(G16-T16-U16)+((E16+F16)-S16)","v":45}]
[]
[]
["фонд 4",null,{"$f":"D19*1.1","v":0},{"$f":"SUM(E19:H19)","v":0},null,null,null,{"$f":"G19/(100-$I$11)*100-G19","v":0},{"$f":"C19-D19","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O19,\"безнал\",M19)+SUMIF(R19,\"безнал\",P19)","v":0},{"$f":"SUMIF(O19,\"нал\",M19)+SUMIF(R19,\"нал\",P19)","v":0},{"$f":"SUMIF(O19,\"карта\",M19)+SUMIF(R19,\"карта\",P19)","v":0},{"$f":"(G19-T19-U19)+((E19+F19)-S19)","v":0}]
["фонд 4",null,{"$f":"D20*1.1","v":0},{"$f":"SUM(E20:H20)","v":0},null,null,null,{"$f":"G20/(100-$I$11)*100-G20","v":0},{"$f":"C20-D20","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O20,\"безнал\",M20)+SUMIF(R20,\"безнал\",P20)","v":0},{"$f":"SUMIF(O20,\"нал\",M20)+SUMIF(R20,\"нал\",P20)","v":0},{"$f":"SUMIF(O20,\"карта\",M20)+SUMIF(R20,\"карта\",P20)","v":0},{"$f":"(G20-T20-U20)+((E20+F20)-S20)","v":0}]
["фонд 4",null,{"$f":"D21*1.1","v":24.200000000000003},{"$f":"SUM(E21:H21)","v":22},22,null,null,{"$f":"G21/(100-$I$11)*100-G21","v":0},{"$f":"C21-D21","v":2.2000000000000028},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O21,\"безнал\",M21)+SUMIF(R21,\"безнал\",P21)","v":0},{"$f":"SUMIF(O21,\"нал\",M21)+SUMIF(R21,\"нал\",P21)","v":0},{"$f":"SUMIF(O21,\"карта\",M21)+SUMIF(R21,\"карта\",P21)","v":0},{"$f":"(G21-T21-U21)+((E21+F21)-S21)","v":22}]
[]
[]
["фонд 4",null,{"$f":"D24*1.1","v":24.200000000000003},{"$f":"SUM(E24:H24)","v":22},22,null,null,{"$f":"G24/(100-$I$11)*100-G24","v":0},{"$f":"C24-D24","v":2.2000000000000028},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O24,\"безнал\",M24)+SUMIF(R24,\"безнал\",P24)","v":0},{"$f":"SUMIF(O24,\"нал\",M24)+SUMIF(R24,\"нал\",P24)","v":0},{"$f":"SUMIF(O24,\"карта\",M24)+SUMIF(R24,\"карта\",P24)","v":0},{"$f":"(G24-T24-U24)+((E24+F24)-S24)","v":22}]
[null,null,{"$f":"D25*1.1","v":0},{"$f":"SUM(E25:H25)","v":0},null,null,null,{"$f":"G25/(100-$I$11)*100-G25","v":0},{"$f":"C25-D25","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O25,\"безнал\",M25)+SUMIF(R25,\"безнал\",P25)","v":0},{"$f":"SUMIF(O25,\"нал\",M25)+SUMIF(R25,\"нал\",P25)","v":0},{"$f":"SUMIF(O25,\"карта\",M25)+SUMIF(R25,\"карта\",P25)","v":0},{"$f":"(G25-T25-U25)+((E25+F25)-S25)","v":0}]
["фонд 4",null,{"$f":"D26*1.1","v":0},{"$f":"SUM(E26:H26)","v":0},null,null,null,{"$f":"G26/(100-$I$11)*100-G26","v":0},{"$f":"C26-D26","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O26,\"безнал\",M26)+SUMIF(R26,\"безнал\",P26)","v":0},{"$f":"SUMIF(O26,\"нал\",M26)+SUMIF(R26,\"нал\",P26)","v":0},{"$f":"SUMIF(O26,\"карта\",M26)+SUMIF(R26,\"карта\",P26)","v":0},{"$f":"(G26-T26-U26)+((E26+F26)-S26)","v":0}]
["dsdf"]
[]
["dsdf"]
[]
["dsdf"]
["фонд 4",null,{"$f":"D32*1.1","v":24.200000000000003},{"$f":"SUM(E32:H32)","v":22},22,null,null,{"$f":"G32/(100-$I$11)*100-G32","v":0},{"$f":"C32-D32","v":2.2000000000000028},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O32,\"безнал\",M32)+SUMIF(R32,\"безнал\",P32)","v":0},{"$f":"SUMIF(O32,\"нал\",M32)+SUMIF(R32,\"нал\",P32)","v":0},{"$f":"SUMIF(O32,\"карта\",M32)+SUMIF(R32,\"карта\",P32)","v":0},{"$f":"(G32-T32-U32)+((E32+F32)-S32)","v":22}]
["фонд 4",null,24.200000000000003,22,22,null,null,0,2.2000000000000028,null,null,null,null,null,null,null,null,null,0,0,0,22]
[null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0]
["фонд 1",null,49.500000000000007,45,45,null,null,0,4.5000000000000071,null,null,null,null,null,null,null,null,null,0,0,0,45]
["фонд 4",null,{"$f":"D36*1.1","v":0},{"$f":"SUM(E36:H36)","v":0},null,null,null,{"$f":"G36/(100-$I$11)*100-G36","v":0},{"$f":"C36-D36","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O36,\"безнал\",M36)+SUMIF(R36,\"безнал\",P36)","v":0},{"$f":"SUMIF(O36,\"нал\",M36)+SUMIF(R36,\"нал\",P36)","v":0},{"$f":"SUMIF(O36,\"карта\",M36)+SUMIF(R36,\"карта\",P36)","v":0},{"$f":"(G36-T36-U36)+((E36+F36)-S36)","v":0}]
[null,null,{"$f":"D37*1.1","v":0},{"$f":"SUM(E37:H37)","v":0},null,null,null,{"$f":"G37/(100-$I$11)*100-G37","v":0},{"$f":"C37-D37","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O37,\"безнал\",M37)+SUMIF(R37,\"безнал\",P37)","v":0},{"$f":"SUMIF(O37,\"нал\",M37)+SUMIF(R37,\"нал\",P37)","v":0},{"$f":"SUMIF(O37,\"карта\",M37)+SUMIF(R37,\"карта\",P37)","v":0},{"$f":"(G37-T37-U37)+((E37+F37)-S37)","v":0}]
["фонд 1",null,49.500000000000007,45,45,null,null,0,4.5000000000000071,null,null,null,null,null,null,null,null,null,0,0,0,45]
["фонд 1",null,{"$f":"D39*1.1","v":49.500000000000007},{"$f":"SUM(E39:H39)","v":45},45,null,null,{"$f":"G39/(100-$I$11)*100-G39","v":0},{"$f":"C39-D39","v":4.5000000000000071},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O39,\"безнал\",M39)+SUMIF(R39,\"безнал\",P39)","v":0},{"$f":"SUMIF(O39,\"нал\",M39)+SUMIF(R39,\"нал\",P39)","v":0},{"$f":"SUMIF(O39,\"карта\",M39)+SUMIF(R39,\"карта\",P39)","v":0},{"$f":"(G39-T39-U39)+((E39+F39)-S39)","v":45}]
["ывы",null,{"$f":"D40*1.1","v":24.200000000000003},{"$f":"SUM(E40:H40)","v":22},22,null,null,{"$f":"G40/(100-$I$11)*100-G40","v":0},{"$f":"C40-D40","v":2.2000000000000028},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O40,\"безнал\",M40)+SUMIF(R40,\"безнал\",P40)","v":0},{"$f":"SUMIF(O40,\"нал\",M40)+SUMIF(R40,\"нал\",P40)","v":0},{"$f":"SUMIF(O40,\"карта\",M40)+SUMIF(R40,\"карта\",P40)","v":0},{"$f":"(G40-T40-U40)+((E40+F40)-S40)","v":22}]
["фонд 3",null,{"$f":"D41*1.1","v":0},{"$f":"SUM(E41:H41)","v":0},null,null,null,{"$f":"G41/(100-$I$11)*100-G41","v":0},{"$f":"C41-D41","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O41,\"безнал\",M41)+SUMIF(R41,\"безнал\",P41)","v":0},{"$f":"SUMIF(O41,\"нал\",M41)+SUMIF(R41,\"нал\",P41)","v":0},{"$f":"SUMIF(O41,\"карта\",M41)+SUMIF(R41,\"карта\",P41)","v":0},{"$f":"(G41-T41-U41)+((E41+F41)-S41)","v":0}]
[null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0]
["фонд 1",null,49.500000000000007,45,45,null,null,0,4.5000000000000071,null,null,null,null,null,null,null,null,null,0,0,0,45]
["фонд 1",null,49.500000000000007,45,45,null,null,0,4.5000000000000071,null,null,null,null,null,null,null,null,null,0,0,0,45]
["ывы",null,{"$f":"D45*1.1","v":24.200000000000003},{"$f":"SUM(E45:H45)","v":22},22,null,null,{"$f":"G45/(100-$I$11)*100-G45","v":0},{"$f":"C45-D45","v":2.2000000000000028},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O45,\"безнал\",M45)+SUMIF(R45,\"безнал\",P45)","v":0},{"$f":"SUMIF(O45,\"нал\",M45)+SUMIF(R45,\"нал\",P45)","v":0},{"$f":"SUMIF(O45,\"карта\",M45)+SUMIF(R45,\"карта\",P45)","v":0},{"$f":"(G45-T45-U45)+((E45+F45)-S45)","v":22}]
["фонд 3",null,{"$f":"D46*1.1","v":0},{"$f":"SUM(E46:H46)","v":0},null,null,null,{"$f":"G46/(100-$I$11)*100-G46","v":0},{"$f":"C46-D46","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O46,\"безнал\",M46)+SUMIF(R46,\"безнал\",P46)","v":0},{"$f":"SUMIF(O46,\"нал\",M46)+SUMIF(R46,\"нал\",P46)","v":0},{"$f":"SUMIF(O46,\"карта\",M46)+SUMIF(R46,\"карта\",P46)","v":0},{"$f":"(G46-T46-U46)+((E46+F46)-S46)","v":0}]
["фонд 1",null,49.500000000000007,45,45,null,null,0,4.5000000000000071,null,null,null,null,null,null,null,null,null,0,0,0,45]
["ывы",null,{"$f":"D48*1.1","v":24.200000000000003},{"$f":"SUM(E48:H48)","v":22},22,null,null,{"$f":"G48/(100-$I$11)*100-G48","v":0},{"$f":"C48-D48","v":2.2000000000000028},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O48,\"безнал\",M48)+SUMIF(R48,\"безнал\",P48)","v":0},{"$f":"SUMIF(O48,\"нал\",M48)+SUMIF(R48,\"нал\",P48)","v":0},{"$f":"SUMIF(O48,\"карта\",M48)+SUMIF(R48,\"карта\",P48)","v":0},{"$f":"(G48-T48-U48)+((E48+F48)-S48)","v":22}]
["фонд 1",null,{"$f":"D49*1.1","v":49.500000000000007},{"$f":"SUM(E49:H49)","v":45},45,null,null,{"$f":"G49/(100-$I$11)*100-G49","v":0},{"$f":"C49-D49","v":4.5000000000000071},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O49,\"безнал\",M49)+SUMIF(R49,\"безнал\",P49)","v":0},{"$f":"SUMIF(O49,\"нал\",M49)+SUMIF(R49,\"нал\",P49)","v":0},{"$f":"SUMIF(O49,\"карта\",M49)+SUMIF(R49,\"карта\",P49)","v":0},{"$f":"(G49-T49-U49)+((E49+F49)-S49)","v":45}]
["фонд 1",null,49.500000000000007,45,45,null,null,0,4.5000000000000071,null,null,null,null,null,null,null,null,null,0,0,0,45]
["ывы",null,{"$f":"D51*1.1","v":24.200000000000003},{"$f":"SUM(E51:H51)","v":22},22,null,null,{"$f":"G51/(100-$I$11)*100-G51","v":0},{"$f":"C51-D51","v":2.2000000000000028},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O51,\"безнал\",M51)+SUMIF(R51,\"безнал\",P51)","v":0},{"$f":"SUMIF(O51,\"нал\",M51)+SUMIF(R51,\"нал\",P51)","v":0},{"$f":"SUMIF(O51,\"карта\",M51)+SUMIF(R51,\"карта\",P51)","v":0},{"$f":"(G51-T51-U51)+((E51+F51)-S51)","v":22}]
["фонд 1",null,{"$f":"D52*1.1","v":49.500000000000007},{"$f":"SUM(E52:H52)","v":45},45,null,null,{"$f":"G52/(100-$I$11)*100-G52","v":0},{"$f":"C52-D52","v":4.5000000000000071},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O52,\"безнал\",M52)+SUMIF(R52,\"безнал\",P52)","v":0},{"$f":"SUMIF(O52,\"нал\",M52)+SUMIF(R52,\"нал\",P52)","v":0},{"$f":"SUMIF(O52,\"карта\",M52)+SUMIF(R52,\"карта\",P52)","v":0},{"$f":"(G52-T52-U52)+((E52+F52)-S52)","v":45}]
["ывы",null,{"$f":"D53*1.1","v":24.200000000000003},{"$f":"SUM(E53:H53)","v":22},22,null,null,{"$f":"G53/(100-$I$11)*100-G53","v":0},{"$f":"C53-D53","v":2.2000000000000028},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O53,\"безнал\",M53)+SUMIF(R53,\"безнал\",P53)","v":0},{"$f":"SUMIF(O53,\"нал\",M53)+SUMIF(R53,\"нал\",P53)","v":0},{"$f":"SUMIF(O53,\"карта\",M53)+SUMIF(R53,\"карта\",P53)","v":0},{"$f":"(G53-T53-U53)+((E53+F53)-S53)","v":22}]
["фонд 3",null,{"$f":"D54*1.1","v":0},{"$f":"SUM(E54:H54)","v":0},null,null,null,{"$f":"G54/(100-$I$11)*100-G54","v":0},{"$f":"C54-D54","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O54,\"безнал\",M54)+SUMIF(R54,\"безнал\",P54)","v":0},{"$f":"SUMIF(O54,\"нал\",M54)+SUMIF(R54,\"нал\",P54)","v":0},{"$f":"SUMIF(O54,\"карта\",M54)+SUMIF(R54,\"карта\",P54)","v":0},{"$f":"(G54-T54-U54)+((E54+F54)-S54)","v":0}]
["фонд 1",null,49.500000000000007,45,45,null,null,0,4.5000000000000071,null,null,null,null,null,null,null,null,null,0,0,0,45]
["ывы",null,{"$f":"D56*1.1","v":24.200000000000003},{"$f":"SUM(E56:H56)","v":22},22,null,null,{"$f":"G56/(100-$I$11)*100-G56","v":0},{"$f":"C56-D56","v":2.2000000000000028},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O56,\"безнал\",M56)+SUMIF(R56,\"безнал\",P56)","v":0},{"$f":"SUMIF(O56,\"нал\",M56)+SUMIF(R56,\"нал\",P56)","v":0},{"$f":"SUMIF(O56,\"карта\",M56)+SUMIF(R56,\"карта\",P56)","v":0},{"$f":"(G56-T56-U56)+((E56+F56)-S56)","v":22}]
["фонд 4",null,{"$f":"D57*1.1","v":0},{"$f":"SUM(E57:H57)","v":0},null,null,null,{"$f":"G57/(100-$I$11)*100-G57","v":0},{"$f":"C57-D57","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O57,\"безнал\",M57)+SUMIF(R57,\"безнал\",P57)","v":0},{"$f":"SUMIF(O57,\"нал\",M57)+SUMIF(R57,\"нал\",P57)","v":0},{"$f":"SUMIF(O57,\"карта\",M57)+SUMIF(R57,\"карта\",P57)","v":0},{"$f":"(G57-T57-U57)+((E57+F57)-S57)","v":0}]
["фонд 1",null,49.500000000000007,45,45,null,null,0,4.5000000000000071,null,null,null,null,null,null,null,null,null,0,0,0,45]
["фонд 3",null,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,0,0,0,0]
["фонд 4",null,{"$f":"D60*1.1","v":0},{"$f":"SUM(E60:H60)","v":0},null,null,null,{"$f":"G60/(100-$I$11)*100-G60","v":0},{"$f":"C60-D60","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O60,\"безнал\",M60)+SUMIF(R60,\"безнал\",P60)","v":0},{"$f":"SUMIF(O60,\"нал\",M60)+SUMIF(R60,\"нал\",P60)","v":0},{"$f":"SUMIF(O60,\"карта\",M60)+SUMIF(R60,\"карта\",P60)","v":0},{"$f":"(G60-T60-U60)+((E60+F60)-S60)","v":0}]
["фонд 1",null,49.500000000000007,45,45,null,null,0,4.5000000000000071,null,null,null,null,null,null,null,null,null,0,0,0,45]
["фонд 1",null,49.500000000000007,45,45,null,null,0,4.5000000000000071,null,null,null,null,null,null,null,null,null,0,0,0,45]
["ывы",null,{"$f":"D63*1.1","v":24.200000000000003},{"$f":"SUM(E63:H63)","v":22},22,null,null,{"$f":"G63/(100-$I$11)*100-G63","v":0},{"$f":"C63-D63","v":2.2000000000000028},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O63,\"безнал\",M63)+SUMIF(R63,\"безнал\",P63)","v":0},{"$f":"SUMIF(O63,\"нал\",M63)+SUMIF(R63,\"нал\",P63)","v":0},{"$f":"SUMIF(O63,\"карта\",M63)+SUMIF(R63,\"карта\",P63)","v":0},{"$f":"(G63-T63-U63)+((E63+F63)-S63)","v":22}]
["фонд 3",null,{"$f":"D64*1.1","v":0},{"$f":"SUM(E64:H64)","v":0},null,null,null,{"$f":"G64/(100-$I$11)*100-G64","v":0},{"$f":"C64-D64","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O64,\"безнал\",M64)+SUMIF(R64,\"безнал\",P64)","v":0},{"$f":"SUMIF(O64,\"нал\",M64)+SUMIF(R64,\"нал\",P64)","v":0},{"$f":"SUMIF(O64,\"карта\",M64)+SUMIF(R64,\"карта\",P64)","v":0},{"$f":"(G64-T64-U64)+((E64+F64)-S64)","v":0}]
["фонд 4",null,{"$f":"D65*1.1","v":0},{"$f":"SUM(E65:H65)","v":0},null,null,null,{"$f":"G65/(100-$I$11)*100-G65","v":0},{"$f":"C65-D65","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O65,\"безнал\",M65)+SUMIF(R65,\"безнал\",P65)","v":0},{"$f":"SUMIF(O65,\"нал\",M65)+SUMIF(R65,\"нал\",P65)","v":0},{"$f":"SUMIF(O65,\"карта\",M65)+SUMIF(R65,\"карта\",P65)","v":0},{"$f":"(G65-T65-U65)+((E65+F65)-S65)","v":0}]
["фонд 1",null,{"$f":"D66*1.1","v":49.500000000000007},{"$f":"SUM(E66:H66)","v":45},45,null,null,{"$f":"G66/(100-$I$11)*100-G66","v":0},{"$f":"C66-D66","v":4.5000000000000071},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O66,\"безнал\",M66)+SUMIF(R66,\"безнал\",P66)","v":0},{"$f":"SUMIF(O66,\"нал\",M66)+SUMIF(R66,\"нал\",P66)","v":0},{"$f":"SUMIF(O66,\"карта\",M66)+SUMIF(R66,\"карта\",P66)","v":0},{"$f":"(G66-T66-U66)+((E66+F66)-S66)","v":45}]
["ывы",null,{"$f":"D67*1.1","v":24.200000000000003},{"$f":"SUM(E67:H67)","v":22},22,null,null,{"$f":"G67/(100-$I$11)*100-G67","v":0},{"$f":"C67-D67","v":2.2000000000000028},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O67,\"безнал\",M67)+SUMIF(R67,\"безнал\",P67)","v":0},{"$f":"SUMIF(O67,\"нал\",M67)+SUMIF(R67,\"нал\",P67)","v":0},{"$f":"SUMIF(O67,\"карта\",M67)+SUMIF(R67,\"карта\",P67)","v":0},{"$f":"(G67-T67-U67)+((E67+F67)-S67)","v":22}]
["фонд 3",null,{"$f":"D68*1.1","v":0},{"$f":"SUM(E68:H68)","v":0},null,null,null,{"$f":"G68/(100-$I$11)*100-G68","v":0},{"$f":"C68-D68","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O68,\"безнал\",M68)+SUMIF(R68,\"безнал\",P68)","v":0},{"$f":"SUMIF(O68,\"нал\",M68)+SUMIF(R68,\"нал\",P68)","v":0},{"$f":"SUMIF(O68,\"карта\",M68)+SUMIF(R68,\"карта\",P68)","v":0},{"$f":"(G68-T68-U68)+((E68+F68)-S68)","v":0}]
[]
["фонд 3",null,{"$f":"D70*1.1","v":0},{"$f":"SUM(E70:H70)","v":0},null,null,null,{"$f":"G70/(100-$I$11)*100-G70","v":0},{"$f":"C70-D70","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(O70,\"безнал\",M70)+SUMIF(R70,\"безнал\",P70)","v":0},{"$f":"SUMIF(O70,\"нал\",M70)+SUMIF(R70,\"нал\",P70)","v":0},{"$f":"SUMIF(O70,\"карта\",M70)+SUMIF(R70,\"карта\",P70)","v":0},{"$f":"(G70-T70-U70)+((E70+F70)-S70)","v":0}]

{"sheet":"Допрасходы","index":2,"n_rows":59,"n_cols":28,"rows_kept":59,"cut":false,"hidden":false,"merged":[[4,7,57,7],[58,0,58,8],[1,5,1,6],[3,5,3,6],[0,0,0,2],[2,0,2,2],[1,0,1,2],[3,0,3,2]]}
[null,null,null,{"$f":"SUM(D4:H4)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Чек"]
[null,null,null,{"$f":"PRS!#REF!","v":{"$error":"#REF!"}},{"$f":"PRS!#REF!","v":{"$error":"#REF!"}},{"$f":"PRS!#REF!","v":{"$error":"#REF!"}},null,{"$f":"F2/(100-PRS!I11)*100-F2","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Расписка"]
[null,null,null,{"$f":"SUM(D6:D57)","v":0},{"$f":"SUM(E6:E57)","v":0},{"$f":"SUM(F6:F57)","v":0},{"$f":"SUM(G6:G58)","v":0},{"$f":"(F3/(100-PRS!I11)*100-F3)+(G3/(100-PRS!I11)*100-G3)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Договор (скан)"]
[null,null,null,{"$f":"D2-D3","v":{"$error":"#REF!"}},{"$f":"E2-E3","v":{"$error":"#REF!"}},{"$f":"F2-F3-G3","v":{"$error":"#REF!"}},null,{"$f":"F4/(100-PRS!I11)*100-F4","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Договор (оригинал)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Договор+закрывашки (орг)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Не удалять"]

{"sheet":"Вычеты","index":3,"n_rows":26,"n_cols":29,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,0,0,1],[6,0,6,1],[19,0,19,1],[22,0,22,1],[15,0,15,1]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Подписан",null,"Формы доков"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Скан с подписью",null,"Формы с номерами"]
[null,{"$f":"PRS!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Номер",null,"Сканы с подписью"]
[null,{"$f":"PRS!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Не подписан",null,"Оригиналы"]
[null,{"$f":"PRS!#REF!","v":{"$error":"#REF!"}},{"$f":"PRS!#REF!","v":{"$error":"#REF!"}},"%"]
[]
[]
[]
[null,{"$f":"SUM(PRS!#REF!)","v":{"$error":"#REF!"}},{"$f":"PRS!I11","v":"1900-01-12"},{"$f":"B9-(B9/100*C9)","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(PRS!#REF!,PRS!#REF!)","v":{"$error":"#REF!"}},{"$f":"PRS!I11","v":"1900-01-12"},{"$f":"B10-(B10/100*C10)","v":{"$error":"#REF!"}}]
[]
[null,0,{"$f":"PRS!I11","v":"1900-01-12"},{"$f":"B12-(B12/100*C12)","v":0}]
[null,0,{"$f":"PRS!I11","v":"1900-01-12"},{"$f":"B13-(B13/100*C13)","v":0}]
[null,0,{"$f":"PRS!I11","v":"1900-01-12"},{"$f":"B14-(B14/100*C14)","v":0}]
[]
[]
[null,{"$f":"SUM(B9:B15)","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(D9:D14)","v":{"$error":"#REF!"}}]
[]
[]
[null,{"$f":"(PRS!#REF!-PRS!#REF!-PRS!#REF!-Вычеты!B17)*0.15","v":{"$error":"#REF!"}}]
[]
[]
[null,{"$f":"SUM(D12:D15)+(D9-PRS!#REF!)+(D10-PRS!#REF!-PRS!#REF!-PRS!#REF!-PRS!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRS!#REF!=0,0,Вычеты!B24/PRS!#REF!*100)","v":{"$error":"#REF!"}},"%",null,null,null," "]
[null,{"$f":"PRS!#REF!-PRS!#REF!-PRS!#REF!-Вычеты!B17-Вычеты!B21","v":{"$error":"#REF!"}},{"$f":"IF(PRS!#REF!=0,0,B25/PRS!#REF!*100)","v":{"$error":"#REF!"}},"%"]
[null,{"$f":"SUM(B24:B25)","v":{"$error":"#REF!"}},{"$f":"IF(PRS!#REF!=0,0,B26/PRS!#REF!*100)","v":{"$error":"#REF!"}},"%"]